STORBAKK CONSULT AS

9910 BJØRNEVATN

Finances

Return on Equity

5 %

Current Ratio

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 000	35 000	0	33 000
Net Income	5 000	7 000	2 000	22 000
Total Assets	135 000	97 000	88 000	93 000
Total Equity	100 000	95 000	88 000	86 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 000	35 000	0	33 000
Expenditure	4 000	27 000	3 000	4 000
Operating Profit	14 000	8 000	−3 000	29 000
Financial Income	0	0	0	0
Financial Costs	8 000	0	0	1 000
Financial Balance	−8 000	0	0	−1 000
Earnings Before Tax	6 000	8 000	−3 000	28 000
Tax	1 000	1 000	−5 000	6 000
Net Income	5 000	7 000	2 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	85 000	85 000	50 000
Total Current Assets	0	12 000	3 000	43 000
Total Assets	135 000	97 000	88 000	93 000
Total Retained Equity	40 000	35 000	28 000	26 000
Total Equity	100 000	95 000	88 000	86 000
Total Long-Term Debt	34 000	0	0	0
Total Current Debt	1 000	1 000	0	6 000
Total Equity and Debt	135 000	97 000	88 000	93 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 000	35 000	0	33 000
Other Income	0	0	0	0
Revenue	17 000	35 000	0	33 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 000	27 000	3 000	4 000
Operating Profit	14 000	8 000	−3 000	29 000
Financial Income	0	0	0	0
Financial Costs	8 000	0	0	1 000
Financial Balance	−8 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	5 000	7 000	2 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	135 000	85 000	85 000	50 000
Total Fixed Assets	135 000	85 000	85 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	12 000	3 000	10 000
Total Current Assets	0	12 000	3 000	43 000
Total Assets	135 000	97 000	88 000	93 000
Total Equity	100 000	95 000	88 000	86 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	1 000	0	6 000
Total Equity and Debt	135 000	97 000	88 000	93 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5 %	7,37 %	2,27 %	25,58 %
Debt-to-Equity Ratio	0,34	0	0	0
Operating Profit Margin	82,35 %	22,86 %	-	87,88 %
Current Ratio	0	12	-	7,17
Quick Ratio	0	12	-	7,17
Equity Ratio	0,74	0,98	1	0,92
Gross Profit Margin	100 %	100 %	-	100 %